[IJM] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[IJM] IJM CORPORATION BHD
Announcement Date
15-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -6.56%
YoY- 39.59%
Quarter Report
Latest QR
Upcoming QR
IJM's Result
IJM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 4,420,936 2,311,234 2,164,029 2,076,636 2,072,140 1,910,489 1,759,682 85.11%
PBT -2,775,668 318,929 328,436 323,996 349,540 281,499 283,892 -
Tax -139,928 -78,820 -91,057 -80,254 -88,108 -80,167 -82,393 42.48%
NP -2,915,596 240,109 237,378 243,742 261,432 201,332 201,498 -
-
NP to SH -2,987,580 194,336 192,965 202,964 217,204 160,433 158,986 -
-
Tax Rate - 24.71% 27.72% 24.77% 25.21% 28.48% 29.02% -
Total Cost 7,336,532 2,071,125 1,926,650 1,832,894 1,810,708 1,709,157 1,558,184 181.71%
-
Net Worth 4,205,151 2,333,260 2,257,893 2,176,372 2,155,422 2,027,217 2,176,528 55.31%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 76,751 66,311 98,478 - 70,716 31,271 -
Div Payout % - 39.49% 34.36% 48.52% - 44.08% 19.67% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 4,205,151 2,333,260 2,257,893 2,176,372 2,155,422 2,027,217 2,176,528 55.31%
NOSH 836,014 511,679 497,333 492,392 488,757 471,445 469,079 47.15%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -65.95% 10.39% 10.97% 11.74% 12.62% 10.54% 11.45% -
ROE -71.05% 8.33% 8.55% 9.33% 10.08% 7.91% 7.30% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 528.81 451.70 435.13 421.74 423.96 405.24 375.14 25.79%
EPS -357.36 37.98 38.80 41.22 44.44 34.03 33.89 -
DPS 0.00 15.00 13.33 20.00 0.00 15.00 6.67 -
NAPS 5.03 4.56 4.54 4.42 4.41 4.30 4.64 5.54%
Adjusted Per Share Value based on latest NOSH - 495,598
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 126.29 66.02 61.82 59.32 59.19 54.58 50.27 85.11%
EPS -85.34 5.55 5.51 5.80 6.20 4.58 4.54 -
DPS 0.00 2.19 1.89 2.81 0.00 2.02 0.89 -
NAPS 1.2013 0.6665 0.645 0.6217 0.6157 0.5791 0.6218 55.30%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 8.35 8.65 7.35 6.20 5.60 5.10 4.40 -
P/RPS 1.58 1.92 1.69 1.47 1.32 1.26 1.17 22.24%
P/EPS -2.34 22.78 18.94 15.04 12.60 14.99 12.98 -
EY -42.80 4.39 5.28 6.65 7.94 6.67 7.70 -
DY 0.00 1.73 1.81 3.23 0.00 2.94 1.52 -
P/NAPS 1.66 1.90 1.62 1.40 1.27 1.19 0.95 45.22%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 30/05/07 27/02/07 15/11/06 16/08/06 30/05/06 13/03/06 -
Price 7.15 8.10 8.80 6.65 5.75 5.55 4.96 -
P/RPS 1.35 1.79 2.02 1.58 1.36 1.37 1.32 1.51%
P/EPS -2.00 21.33 22.68 16.13 12.94 16.31 14.63 -
EY -49.98 4.69 4.41 6.20 7.73 6.13 6.83 -
DY 0.00 1.85 1.52 3.01 0.00 2.70 1.34 -
P/NAPS 1.42 1.78 1.94 1.50 1.30 1.29 1.07 20.82%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment